看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -16.2x - -18.0x | -17.1x |
| Selected Fwd P/E Multiple | 32.5x - 35.9x | 34.2x |
| Fair Value | ₪3.06 - ₪3.39 | ₪3.22 |
| Upside | -41.4% - -35.2% | -38.3% |
| Benchmarks | - | Full Ticker |
| Menara Ventures Xl - Limited Partnership | - | TASE:MNRA |
| Ybox Real Estate Ltd. | - | TASE:YBOX |
| Capital Point Ltd. | - | TASE:CPTP |
| Aluma Infrastructure Fund (2020) Ltd | - | TASE:ALUMA |
| The Trendlines Group Ltd. | - | Catalist:42T |
| Spring Ventures Ltd | - | TASE:SPRG |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MNRA | YBOX | CPTP | ALUMA | 42T | SPRG | |||
| TASE:MNRA | TASE:YBOX | TASE:CPTP | TASE:ALUMA | Catalist:42T | TASE:SPRG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | -38.4% | ||
| 3Y CAGR | -52.7% | NM- | NM- | NM- | NM- | -83.1% | ||
| Latest Twelve Months | 101.5% | -148.2% | 136.4% | NM | 61.3% | -173.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -295.3% | 26.9% | -47.2% | 3.2% | -15.9% | 41.0% | ||
| Prior Fiscal Year | -895.1% | 26.6% | 5.1% | 64.4% | 162.0% | 87.9% | ||
| Latest Fiscal Year | 2.1% | -20.3% | -83.0% | 57.2% | 1844.4% | 3.6% | ||
| Latest Twelve Months | 2.1% | -37.9% | 37.0% | -215.9% | 227.9% | -47.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 110.3x | -75.7x | 1.1x | NA | -1.9x | 5.8x | ||
| Price / LTM Sales | 5.5x | 10.1x | 2.0x | 36.7x | -4.2x | 13.7x | ||
| LTM P/E Ratio | 257.8x | -26.6x | 5.5x | -17.0x | -1.9x | -28.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -26.6x | -1.9x | 257.8x | |||||
| Historical LTM P/E Ratio | -1.5x | 4.1x | 38.5x | |||||
| Selected P/E Multiple | -16.2x | -17.1x | -18.0x | |||||
| (x) LTM Net Income | (2) | (2) | (2) | |||||
| (=) Equity Value | 25 | 26 | 28 | |||||
| (/) Shares Outstanding | 8.4 | 8.4 | 8.4 | |||||
| Implied Value Range | 2.96 | 3.12 | 3.28 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.96 | 3.12 | 3.28 | 5.23 | ||||
| Upside / (Downside) | -43.3% | -40.3% | -37.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MNRA | YBOX | CPTP | ALUMA | 42T | SPRG | |
| Value of Common Equity | 6 | 366 | 77 | 240 | 26 | 44 | |
| (/) Shares Outstanding | 2.5 | 343.6 | 133.6 | 307.4 | 1,092.1 | 8.4 | |
| Implied Stock Price | 2.30 | 1.07 | 0.58 | 0.78 | 0.02 | 5.23 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.78 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.30 | 1.07 | 0.58 | 0.78 | 0.03 | 5.23 | |
| Trading Currency | ILS | ILS | ILS | ILS | SGD | ILS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.78 | 1.00 | |